[HEXAGON] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 25.66%
YoY- 224.1%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 187,168 179,640 185,142 183,020 172,232 137,561 124,573 31.21%
PBT 12,528 9,287 10,038 10,560 8,604 3,913 1,040 426.28%
Tax -2,472 -1,359 -1,856 -2,342 -2,064 -73 378 -
NP 10,056 7,928 8,182 8,218 6,540 3,840 1,418 269.55%
-
NP to SH 9,648 7,602 8,182 8,218 6,540 3,840 1,418 259.48%
-
Tax Rate 19.73% 14.63% 18.49% 22.18% 23.99% 1.87% -36.35% -
Total Cost 177,112 171,712 176,960 174,802 165,692 133,721 123,154 27.43%
-
Net Worth 32,621 27,895 24,381 22,187 15,801 14,718 11,871 96.30%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 32,621 27,895 24,381 22,187 15,801 14,718 11,871 96.30%
NOSH 29,655 21,964 21,964 21,967 21,946 21,967 21,983 22.11%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.37% 4.41% 4.42% 4.49% 3.80% 2.79% 1.14% -
ROE 29.58% 27.25% 33.56% 37.04% 41.39% 26.09% 11.95% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 631.14 817.86 842.90 833.12 784.79 626.19 566.67 7.45%
EPS 32.52 34.61 37.25 37.40 29.80 17.48 6.45 194.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.27 1.11 1.01 0.72 0.67 0.54 60.76%
Adjusted Per Share Value based on latest NOSH - 21,964
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 141.69 135.99 140.16 138.55 130.38 104.14 94.30 31.21%
EPS 7.30 5.75 6.19 6.22 4.95 2.91 1.07 260.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2469 0.2112 0.1846 0.168 0.1196 0.1114 0.0899 96.23%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.10 0.88 0.63 0.56 0.57 0.57 0.49 -
P/RPS 0.17 0.11 0.07 0.07 0.07 0.09 0.09 52.86%
P/EPS 3.38 2.54 1.69 1.50 1.91 3.26 7.59 -41.71%
EY 29.58 39.33 59.13 66.80 52.28 30.67 13.17 71.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.69 0.57 0.55 0.79 0.85 0.91 6.49%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 27/05/05 24/02/05 25/11/04 24/08/04 26/05/04 26/02/04 -
Price 1.55 1.07 0.75 0.63 0.58 0.62 0.51 -
P/RPS 0.25 0.13 0.09 0.08 0.07 0.10 0.09 97.72%
P/EPS 4.76 3.09 2.01 1.68 1.95 3.55 7.90 -28.68%
EY 20.99 32.35 49.67 59.38 51.38 28.19 12.65 40.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.84 0.68 0.62 0.81 0.93 0.94 31.06%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment